Flat L1 3 beds 3 baths

One Park Lane, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£58,876

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£131,054

↗ 28%After 5 Years

Return On Investment

123%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£34,200	£34,713	£35,234	£36,115	£37,017	£177,279
Total Expenses	£20,703	£20,804	£20,897	£21,027	£21,160	£104,593
Profit Before Tax	£13,497	£13,909	£14,336	£15,087	£15,857	£72,686
Profit After Tax	£10,932	£11,266	£11,612	£12,221	£12,844	£58,876
Change In Property Value	£14,250	£26,909	£30,970	£32,828	£26,098	£131,054
Net Return	£25,182	£38,175	£42,582	£45,048	£38,942	£189,930
Return From Rental Income (%)	7%	7%	8%	8%	8%	38%
Total Net Return (%)	16%	25%	28%	29%	25%	123%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change